[SEB] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.31%
YoY- 341.28%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 127,614 100,992 104,930 72,541 37,214 69,310 12.97%
PBT 5,533 9,134 9,824 4,102 1,056 10,889 -12.65%
Tax -1,338 -2,277 -2,200 -868 -301 -2,641 -12.70%
NP 4,194 6,857 7,624 3,234 754 8,248 -12.64%
-
NP to SH 4,489 6,973 7,506 3,306 749 8,093 -11.11%
-
Tax Rate 24.18% 24.93% 22.39% 21.16% 28.50% 24.25% -
Total Cost 123,420 94,134 97,306 69,306 36,460 61,062 15.10%
-
Net Worth 70,842 68,564 94,833 57,599 47,067 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,122 2,126 32 1,066 - - -
Div Payout % 47.28% 30.49% 0.43% 32.26% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 70,842 68,564 94,833 57,599 47,067 0 -
NOSH 79,598 79,725 120,042 79,999 70,249 70,581 2.43%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.29% 6.79% 7.27% 4.46% 2.03% 11.90% -
ROE 6.34% 10.17% 7.92% 5.74% 1.59% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 160.32 126.67 87.41 90.68 52.97 98.20 10.29%
EPS 5.64 8.75 6.25 4.13 1.07 11.47 -13.22%
DPS 2.67 2.67 0.03 1.33 0.00 0.00 -
NAPS 0.89 0.86 0.79 0.72 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,881
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 162.05 128.24 133.25 92.12 47.26 88.01 12.97%
EPS 5.70 8.86 9.53 4.20 0.95 10.28 -11.11%
DPS 2.70 2.70 0.04 1.35 0.00 0.00 -
NAPS 0.8996 0.8707 1.2042 0.7314 0.5977 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.75 0.635 0.44 0.40 0.63 0.00 -
P/RPS 0.47 0.50 0.50 0.44 1.19 0.00 -
P/EPS 13.30 7.26 7.04 9.68 59.06 0.00 -
EY 7.52 13.77 14.21 10.33 1.69 0.00 -
DY 3.56 4.20 0.06 3.33 0.00 0.00 -
P/NAPS 0.84 0.74 0.56 0.56 0.94 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/14 18/11/13 20/11/12 17/11/11 18/11/10 - -
Price 0.65 0.61 0.44 0.42 0.65 0.00 -
P/RPS 0.41 0.48 0.50 0.46 1.23 0.00 -
P/EPS 11.52 6.97 7.04 10.16 60.94 0.00 -
EY 8.68 14.34 14.21 9.84 1.64 0.00 -
DY 4.10 4.37 0.06 3.17 0.00 0.00 -
P/NAPS 0.73 0.71 0.56 0.58 0.97 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment